RETIREMENT
How long will your money last?
Change the age, savings and costs to see what happens after salary stops. Estimates fill details you have not entered.
At retirement
₹30,23,68,591Estimated net worth at age 60. Liquid savings fund shortfalls first; investments are then withdrawn if needed.
- Liquid balance at retirement
- ₹21,31,78,450
- Investment corpus
- ₹8,91,90,141
- Investment corpus exhausted
- Not within this horizon
- First unfunded year
- Not within this horizon
Corpus after retirement
The vertical marker is retirement. Crossing zero after both balances are used means the plan has an unfunded year.
Year-by-year figures
| Age | Income | Spending and saving | Withdrawn from investments | Liquid balance | Investment corpus |
|---|---|---|---|---|---|
| 34 | ₹25,00,000 | ₹12,00,000 | ₹0 | ₹18,25,000 | ₹3,60,000 |
| 35 | ₹27,00,000 | ₹12,68,400 | ₹0 | ₹33,47,850 | ₹7,81,200 |
| 36 | ₹29,16,000 | ₹13,40,724 | ₹0 | ₹50,90,519 | ₹12,71,844 |
| 37 | ₹31,49,280 | ₹14,17,198 | ₹0 | ₹70,77,126 | ₹18,41,210 |
| 38 | ₹34,01,222 | ₹14,98,063 | ₹0 | ₹93,34,142 | ₹24,99,738 |
| 39 | ₹36,73,320 | ₹15,83,571 | ₹0 | ₹1,18,90,598 | ₹32,59,168 |
| 40 | ₹39,67,186 | ₹16,73,990 | ₹0 | ₹1,47,78,323 | ₹41,32,702 |
| 41 | ₹42,84,561 | ₹17,69,606 | ₹0 | ₹1,80,32,195 | ₹51,35,183 |
| 42 | ₹46,27,326 | ₹18,70,716 | ₹0 | ₹2,16,90,414 | ₹62,83,288 |
| 43 | ₹49,97,512 | ₹19,77,640 | ₹0 | ₹2,57,94,805 | ₹75,95,761 |
| 44 | ₹53,97,312 | ₹20,90,714 | ₹0 | ₹3,03,91,144 | ₹90,93,655 |
| 45 | ₹58,29,097 | ₹22,10,293 | ₹0 | ₹3,55,29,506 | ₹1,08,00,615 |
| 46 | ₹62,95,425 | ₹23,36,753 | ₹0 | ₹4,12,64,653 | ₹1,27,43,198 |
| 47 | ₹67,99,059 | ₹24,70,493 | ₹0 | ₹4,76,56,452 | ₹1,49,51,215 |
| 48 | ₹73,42,984 | ₹26,11,935 | ₹0 | ₹5,47,70,324 | ₹1,74,58,136 |
| 49 | ₹79,30,423 | ₹27,61,523 | ₹0 | ₹6,26,77,739 | ₹2,03,01,527 |
| 50 | ₹85,64,857 | ₹29,19,730 | ₹0 | ₹7,14,56,753 | ₹2,35,23,545 |
| 51 | ₹92,50,045 | ₹30,87,056 | ₹0 | ₹8,11,92,580 | ₹2,71,71,497 |
| 52 | ₹99,90,049 | ₹32,64,028 | ₹0 | ₹9,19,78,230 | ₹3,12,98,459 |
| 53 | ₹1,07,89,253 | ₹34,51,206 | ₹0 | ₹10,39,15,188 | ₹3,59,63,976 |
| 54 | ₹1,16,52,393 | ₹36,49,181 | ₹0 | ₹11,71,14,160 | ₹4,12,34,841 |
| 55 | ₹1,25,84,584 | ₹38,58,580 | ₹0 | ₹13,16,95,872 | ₹4,71,85,968 |
| 56 | ₹1,35,91,351 | ₹40,80,065 | ₹0 | ₹14,77,91,951 | ₹5,39,01,378 |
| 57 | ₹1,46,78,659 | ₹43,14,338 | ₹0 | ₹16,55,45,870 | ₹6,14,75,292 |
| 58 | ₹1,58,52,952 | ₹45,62,141 | ₹0 | ₹18,51,13,974 | ₹7,00,13,363 |
| 59 | ₹1,71,21,188 | ₹48,24,259 | ₹0 | ₹20,66,66,601 | ₹7,96,34,054 |
| 60 | ₹0 | ₹38,21,482 | ₹0 | ₹21,31,78,450 | ₹8,91,90,141 |
| 61 | ₹0 | ₹40,50,771 | ₹0 | ₹21,97,86,602 | ₹9,98,92,958 |
| 62 | ₹0 | ₹42,93,817 | ₹0 | ₹22,64,82,115 | ₹11,18,80,113 |
| 63 | ₹0 | ₹45,51,446 | ₹0 | ₹23,32,54,775 | ₹12,53,05,726 |
| 64 | ₹0 | ₹48,24,533 | ₹0 | ₹24,00,92,981 | ₹14,03,42,413 |
| 65 | ₹0 | ₹51,14,005 | ₹0 | ₹24,69,83,625 | ₹15,71,83,503 |
| 66 | ₹0 | ₹54,20,845 | ₹0 | ₹25,39,11,962 | ₹17,60,45,523 |
| 67 | ₹0 | ₹57,46,096 | ₹0 | ₹26,08,61,464 | ₹19,71,70,986 |
| 68 | ₹0 | ₹60,90,861 | ₹0 | ₹26,78,13,676 | ₹22,08,31,504 |
| 69 | ₹0 | ₹64,56,313 | ₹0 | ₹27,47,48,047 | ₹24,73,31,285 |
| 70 | ₹0 | ₹68,43,692 | ₹0 | ₹28,16,41,758 | ₹27,70,11,039 |
| 71 | ₹0 | ₹72,54,313 | ₹0 | ₹28,84,69,533 | ₹31,02,52,364 |
| 72 | ₹0 | ₹76,89,572 | ₹0 | ₹29,52,03,437 | ₹34,74,82,647 |
| 73 | ₹0 | ₹81,50,946 | ₹0 | ₹30,18,12,663 | ₹38,91,80,565 |
| 74 | ₹0 | ₹86,40,003 | ₹0 | ₹30,82,63,293 | ₹43,58,82,233 |
| 75 | ₹0 | ₹91,58,403 | ₹0 | ₹31,45,18,055 | ₹48,81,88,101 |
| 76 | ₹0 | ₹97,07,907 | ₹0 | ₹32,05,36,050 | ₹54,67,70,673 |
| 77 | ₹0 | ₹1,02,90,382 | ₹0 | ₹32,62,72,470 | ₹61,23,83,154 |
| 78 | ₹0 | ₹1,09,07,805 | ₹0 | ₹33,16,78,289 | ₹68,58,69,132 |
| 79 | ₹0 | ₹1,15,62,273 | ₹0 | ₹33,66,99,930 | ₹76,81,73,428 |
| 80 | ₹0 | ₹1,22,56,009 | ₹0 | ₹34,12,78,918 | ₹86,03,54,239 |
| 81 | ₹0 | ₹1,29,91,370 | ₹0 | ₹34,53,51,493 | ₹96,35,96,748 |
| 82 | ₹0 | ₹1,37,70,852 | ₹0 | ₹34,88,48,216 | ₹1,07,92,28,358 |
| 83 | ₹0 | ₹1,45,97,103 | ₹0 | ₹35,16,93,523 | ₹1,20,87,35,761 |
| 84 | ₹0 | ₹1,54,72,930 | ₹0 | ₹35,38,05,270 | ₹1,35,37,84,052 |
| 85 | ₹0 | ₹1,64,01,305 | ₹0 | ₹35,50,94,228 | ₹1,51,62,38,138 |
PLAIN-LANGUAGE GUIDE
Retirement corpus calculator for India
Project salary, expenses, SIP contributions and existing balances through retirement to see when your corpus may run short under the chosen assumptions.
- Expense inflation can matter as much as the investment return.
- Post-retirement income can represent pension, rent or another continuing source.
- Review the plan yearly and after major changes in salary, spending or family goals.
Read the formulas, defaults and limitations before using an illustration for a real decision.